Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.75% first-year return on $240k initial cash invested.
-17.75%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$5,008
Rent
-$3,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$8,559
Mortgage P&I
104%
$5,230
Property Taxes
23%
$1,142
Home Insurance
9%
$455
HOA
1%
$30
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551